Attached files

file filename
8-K - 8-K - Scripps Networks Interactive, Inc.sni-8k_20160505.htm

Exhibit 99

 

 

Scripps Networks Interactive reports first quarter 2016 financial results

 

Increases full-year adjusted segment profit guidance

 

First quarter 2016 financial highlights:

 

·

Consolidated revenues of $816.9 million, a 24.1% increase;

 

·

U.S. Networks advertising revenue of $487.3 million, a 13.7% increase;

 

·

Consolidated segment profit of $338.4 million, a 31.7% increase;  

 

·

Adjusted segment profit of $346.8 million, a 27.4% increase;

 

·

Net income attributable to SNI of $290.9 million, a 134.9% increase; and  

 

·

Adjusted net income attributable to SNI of $1.37 per diluted share, an increase of 34.3%;

 

For immediate release

May 5, 2016

 

KNOXVILLE, Tenn. — Scripps Networks Interactive, Inc. (Nasdaq: SNI) today reported first-quarter 2016 operating results.

 

The company reported an increase of more than 24% in revenues for the quarter, with segment profit up 32% compared with the prior year period. The strong performance in the U.S. was driven by the increase in ratings at all six U.S. networks, coupled with the strong advertising market. This translated into the highest quarter-over-quarter advertising percentage growth for the U.S. Networks’ segment in five years. The company’s double-digit international revenue growth was driven by the inclusion of TVN, Poland’s leading multi-platform media business.

 

With the strong performance both in the U.S. and internationally, coupled with the ongoing strength of the U.S. advertising market, the company increased adjusted segment profit guidance to 8% for the full-year.

 

"This has been a tremendous quarter for Scripps Networks Interactive. The power and appeal of our lifestyle networks continues to grow in the U.S. as evidenced by the increase in ratings at all of the U.S. networks and strongest advertising growth in five years. Meanwhile, our international business is really delivering on the high expectations that we have for the segment,” said Kenneth W. Lowe, Chairman, President and Chief Executive Officer of Scripps Networks Interactive. “The consistent financial performance that our networks produce demonstrates our ability to deliver on our proven strategy of developing lifestyle content and creating deeper connections with consumers around the world."

 

During the first quarter, Scripps Networks Interactive was the only major media company to

 


 

generate positive ratings growth at all of its U.S. television networks compared with the prior year period, making it one of the best quarters in the company’s history. HGTV had its highest rated quarter ever for adult 25 to 54 viewers. Food Network and Travel Channel both continued their primetime ratings growth while DIY Network delivered its highest rated quarter among adults 18 and over. Cooking Channel had its highest rated quarter ever, and Great American Country had its highest rated quarter since 2008, both in the important primetime adult 25 to 54 demographic.

 

Internationally, the company continues to deliver strong growth. TVN realized mid-single digit revenue growth in local currency, and, for the just completed fiscal year, UKTV experienced double-digit revenue growth in local currency.

 

First Quarter Results

Consolidated revenues for the quarter were $816.9 million, an increase of 24.1% compared with the prior-year period. Consolidated advertising revenues were $571.9 million, an increase of 31.4%, and consolidated distribution revenues were $228.1 million, an increase of 9.1%, compared with the prior-year period.

 

Consolidated segment profit was $338.4 million, an increase of 31.7%, compared with the prior-year period. Adjusted consolidated segment profit was $346.8 million, an increase of

27.4%.(a) The year-over-year improvement was driven by a boost in revenue, which reflects the inclusion of TVN and growth in both advertising and distribution revenues from U.S. Networks, partially offset by additional programing costs for U.S. Networks and increased international operating expenses as a result of the inclusion of TVN.

 

First quarter consolidated net income attributable to Scripps Networks Interactive was

$290.9 million, or $2.24 per diluted share, compared with $123.8 million, or $0.94 per diluted share, in the prior year period. First quarter adjusted consolidated diluted earnings per share increased 34.3% to $1.37 per share.(b) This increase was primarily due to improved operating performance as a result of strong revenues and international expansion.

 

Segment Results

 

Three months ended

 

 

March 31,

 

(in thousands)

 

 

2016

 

 

 

2015

 

Change

 

Segment operating revenues

 

 

 

 

 

 

 

 

 

 

 

U.S. Networks

$

 

702,195

 

$

 

638,904

 

 

9.9

%

International Networks

 

 

121,338

 

 

 

24,065

 

 

404.2

%

Corporate and other

 

 

(6,655

)

 

 

(4,719

)

 

(41.0

)%

Total segment operating revenues

$

 

816,878

 

$

 

658,250

 

 

24.1

%

Segment profit (loss)

 

 

 

 

 

 

 

 

 

 

 

U.S. Networks

$

 

359,497

 

$

 

300,504

 

 

19.6

%

International Networks

 

 

9,789

 

 

 

(5,879

)

 

266.5

%

Corporate and other

 

 

(30,896

)

 

 

(37,709

)

 

18.1

%

Total segment profit

$

 

338,390

 

$

 

256,916

 

 

31.7

%

 

U.S. Networks’ revenues for the first quarter of 2016 were $702.2 million, an increase of

9.9%, driven by both advertising and distribution revenue growth. Advertising revenues were $487.3 million, an increase of 13.7%, reflecting continued strength in the advertising market for our lifestyle brands coupled with ratings growth at all six networks. Distribution revenues were

 


 

$202.1 million, an increase of 2.2%, primarily driven by negotiated rate increases and additional distribution from new over-the-top entrants, partially offset by a one-time rate equalization of certain distributor agreements that are being consolidated and overall subscriber declines. 

 

U.S. Networks’ segment profit for the first quarter of 2016 was $359.5 million, an increase of   19.6%. U.S. Networks’ adjusted segment profit was $363.3 million, an increase of 19.6%.(a) This reflects revenue growth, partially offset by a slight increase in expenses. The increase in cost of services expenses was largely offset by decreases in selling, general and administrative expenses, reflecting a deferral of marketing expenses and ongoing operating efficiencies achieved from the restructuring and early retirement program.

 

International Networks’ revenues for the first quarter of 2016 were $121.3 million compared with $24.1 million in the prior-year quarter, and segment profit was $9.8 million compared with a loss of $5.9 million in the first quarter of 2015, both primarily due to the inclusion of TVN.

 

Corporate and Other included a segment loss of $30.9 million in the first quarter of 2016 compared with a segment loss of $37.7 million in the prior year quarter. Corporate and Other adjusted segment loss was $26.3 million, compared with a loss of $25.8 million in the prior year first quarter.(a)

 

 

(a)

refer to Adjusted Segment Profit – Q1 2016 and 2015 table

 

(b)

refer to Adjusted Net Income – Q1 2016 and Adjusted Net Income – Q1 2015 tables

 

Updated 2016 Guidance

The company provided the following updated outlook for 2016. All guidance is based on total company performance and excludes restructuring expenses. Due to stronger than expected advertising pricing and continued positive ratings from the U.S. Networks, the company now expects full-year adjusted segment profit to increase 8%, up from the previously issued 7%. All other guidance remains unchanged.

 

Conference Call

The senior management team of Scripps Networks Interactive will discuss the company’s first quarter 2016 results during a telephone conference call at 11 a.m. ET today. Scripps Networks Interactive will offer a live webcast of the conference call. To access the webcast, visit www.scrippsnetworksinteractive.com and follow the Investors link at the top of the page. The webcast link can be found next to the microphone icon on the investor relations landing page.

To access the conference call by telephone, dial 877-260-8896 (U.S.) or 612-332-0636 (international) approximately ten minutes before the start of the call. Callers will need the name of the call, "SNI First Quarter Earnings Report," to be granted access. Callers also will be asked to provide their name and company affiliation. The media and general public are granted access to the conference call on a listen-only basis.

A replay line will be open from 1:00 p.m. on May 5 until 11:59 p.m. ET on May 19. The domestic number to access the replay is 800-475-6701, and the international number is 320-365-3844. The access code for both numbers is 391241.

 


 

A replay of the conference call will also be available online. To access the audio replay, visit www.scrippsnetworksinteractive.com approximately four hours after the call, choose the Investors page, then follow the Audio Archives link at the top of the Investor Relations page.

Forward-looking statements

This press release contains certain forward-looking statements related to the company’s businesses that are based on management’s current expectations. Forward-looking statements are subject to certain risks, trends and uncertainties, including changes in advertising demand and other economic conditions that could cause actual results to differ materially from the expectations expressed in forward-looking statements. All forward-looking statements should be evaluated with the understanding of their inherent uncertainty. The company’s written policy on forward-looking statements can be found on page F-2 of its 2015 Form 10-K filed with the Securities and Exchange Commission. The company undertakes no obligation to publicly update any forward-looking statements to reflect events or circumstances after the date the statement is made.

 

About Scripps Networks Interactive
Scripps Networks Interactive (Nasdaq: SNI) is one of the leading developers of engaging lifestyle content in the home, food and travel categories for television, the Internet and emerging platforms. The company's lifestyle media portfolio comprises popular television and Internet brands HGTV, DIY Network, Food Network, Cooking Channel, Travel Channel and Great American Country, which collectively engage more than 190 million U.S. consumers each month. International operations include TVN, Poland’s premier multi-platform media company; UKTV, an independent commercial joint venture with BBC Worldwide; Asian Food Channel, the first pan-regional TV food network in Asia; and lifestyle channel Fine Living. The company’s global networks and websites reach millions of consumers across North and South America, Asia, Europe, the Middle East and Africa. Scripps Networks Interactive is headquartered in Knoxville, Tenn. For more information, please visit http://www.scrippsnetworksinteractive.com.

 

 

# # #

 

Contact:  Scripps Networks Interactive, Inc.

Investors:  Mike Gallentine, 865-560-4473, mgallentine@scrippsnetworks.com

Media:  Dylan Jones, 865-560-5068, DJones@scrippsnetworks.com, or

Lee Hall, 865-560-3853, LHall@scrippsnetworks.com


 


 

SCRIPPS NETWORKS INTERACTIVE, INC.

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED STATEMENTS OF OPERATIONS

 

(in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31,

 

(Unaudited)

 

 

2016

 

 

2015

 

Change

 

Operating revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Advertising

 

$

 

571,855

 

$

 

435,268

 

 

31.4

%

Distribution

 

 

 

228,068

 

 

 

209,008

 

 

9.1

%

Other

 

 

 

16,955

 

 

 

13,974

 

 

21.3

%

Total operating revenues

 

 

 

816,878

 

 

 

658,250

 

 

24.1

%

Cost of services, excluding depreciation and amortization of intangible assets

 

 

 

279,667

 

 

 

199,147

 

 

40.4

%

Selling, general and administrative

 

 

 

198,821

 

 

 

202,187

 

 

(1.7

)%

Depreciation

 

 

 

17,539

 

 

 

16,895

 

 

3.8

%

Amortization of intangible assets

 

 

 

31,062

 

 

 

11,695

 

 

165.6

%

(Gain) loss on disposal of property and equipment

 

 

 

(242

)

 

 

2,516

 

 

(109.6

)%

Total operating expenses

 

 

 

526,847

 

 

 

432,440

 

 

21.8

%

Operating income

 

 

 

290,031

 

 

 

225,810

 

 

28.4

%

Interest expense, net

 

 

 

(33,745

)

 

 

(12,967

)

 

160.2

%

Equity in earnings of affiliates

 

 

 

25,678

 

 

 

18,945

 

 

35.5

%

Gain on derivatives

 

 

 

2,766

 

 

 

5,933

 

 

(53.4

)%

Gain on sale of equity-method investment

 

 

 

208,197

 

 

 

-

 

NM

 

Miscellaneous, net

 

 

 

6,066

 

 

 

(402

)

NM

 

Income from operations before income taxes

 

 

 

498,993

 

 

 

237,319

 

 

110.3

%

Provision for income taxes

 

 

 

159,047

 

 

 

71,249

 

 

123.2

%

Net income

 

 

 

339,946

 

 

 

166,070

 

 

104.7

%

Less: net income attributable to non-controlling interests

 

 

 

(49,049

)

 

 

(42,227

)

 

16.2

%

Net income attributable to SNI

 

$

 

290,897

 

$

 

123,843

 

 

134.9

%

Net income attributable to SNI common shareholders per basic share of common stock

 

$

 

2.25

 

$

 

0.94

 

 

138.5

%

Net income attributable to SNI common shareholders per diluted share of common stock

 

$

 

2.24

 

$

 

0.94

 

 

138.8

%

Weighted average basic shares outstanding

 

 

 

129,295

 

 

 

131,259

 

 

 

 

Weighted average diluted shares outstanding

 

 

 

129,790

 

 

 

131,942

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 


 

SCRIPPS NETWORKS INTERACTIVE, INC.

 

 

 

 

CONSOLIDATED BALANCE SHEETS

 

 

 

 

(in thousands, except share and par value amounts)

 

 

 

 

 

 

 

 

 

 

As of

 

 

March 31,

 

December 31,

 

 

2016

 

2015

 

ASSETS

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

216,798

 

 

$

223,444

 

Accounts receivable, net of allowances: 2016 - $18,525; 2015 - $12,569

 

 

763,283

 

 

 

816,679

 

Programs and program licenses

 

 

606,912

 

 

 

588,999

 

Other current assets

 

 

66,782

 

 

 

98,759

 

Total current assets

 

 

1,653,775

 

 

 

1,727,881

 

Investments

 

 

812,337

 

 

 

807,630

 

Property and equipment, net of accumulated depreciation: 2016 - $311,685; 2015 - $299,153

 

 

288,908

 

 

 

293,230

 

Goodwill

 

 

1,822,337

 

 

 

1,804,748

 

Other intangible assets, net

 

 

1,250,033

 

 

 

1,262,664

 

Programs and program licenses (less current portion)

 

 

530,971

 

 

 

522,899

 

Deferred income taxes

 

 

124,341

 

 

 

91,954

 

Other non-current assets

 

 

155,622

 

 

 

161,308

 

Total Assets

 

$

6,638,324

 

 

$

6,672,314

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

48,042

 

 

$

35,308

 

Current portion of debt

 

 

499,399

 

 

 

499,174

 

Program rights payable

 

 

73,421

 

 

 

68,892

 

Deferred revenue

 

 

86,489

 

 

 

96,040

 

Employee compensation and benefits

 

 

68,767

 

 

 

115,266

 

Accrued marketing and advertising

 

 

7,095

 

 

 

11,437

 

Other accrued liabilities

 

 

268,661

 

 

 

148,532

 

Total current liabilities

 

 

1,051,874

 

 

 

974,649

 

Debt (less current portion)

 

 

3,200,794

 

 

 

3,511,098

 

Other non-current liabilities

 

 

269,106

 

 

 

250,391

 

Total liabilities

 

 

4,521,774

 

 

 

4,736,138

 

Redeemable non-controlling interests (Note 14)

 

 

-

 

 

 

99,000

 

Equity:

 

 

 

 

 

 

 

 

SNI shareholders’ equity:

 

 

 

 

 

 

 

 

Preferred stock, $0.01 par - authorized: 25,000,000 shares; none outstanding

 

 

 

 

 

 

Common stock, $0.01 par:

 

 

 

 

 

 

 

 

Class A Common Shares - authorized: 240,000,000 shares; issued and outstanding: 2016 - 95,100,709 shares; 2015 - 94,838,600 shares

 

 

951

 

 

 

948

 

Common Voting Shares - authorized: 60,000,000 shares; issued and outstanding: 2016 - 33,850,481 shares; 2015 - 33,850,481 shares

 

 

339

 

 

 

339

 

Total common stock

 

 

1,290

 

 

 

1,287

 

Additional paid-in capital

 

 

1,366,301

 

 

 

1,347,491

 

Retained earnings

 

 

566,621

 

 

 

305,386

 

Accumulated other comprehensive loss

 

 

(88,749

)

 

 

(130,233

)

Total SNI shareholders’ equity

 

 

1,845,463

 

 

 

1,523,931

 

Non-controlling interest  (Note 14)

 

 

271,087

 

 

 

313,245

 

Total equity

 

 

2,116,550

 

 

 

1,837,176

 

Total Liabilities and Equity

 

$

6,638,324

 

 

$

6,672,314

 

 

 


 


 

SCRIPPS NETWORKS INTERACTIVE, INC.

 

 

 

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

 

 

(in thousands)

 

 

Three months ended

 

 

 

March 31,

 

 

 

2016

 

 

2015

 

Cash Flows from Operating Activities:

 

 

 

 

 

 

 

 

Net income

 

$

339,946

 

 

$

166,070

 

Depreciation

 

 

17,539

 

 

 

16,895

 

Amortization of intangible assets

 

 

31,062

 

 

 

11,695

 

Program amortization

 

 

218,941

 

 

 

162,671

 

Program payments

 

 

(245,754

)

 

 

(200,552

)

Equity in earnings of affiliates

 

 

(25,678

)

 

 

(18,945

)

Gain on derivatives

 

 

(2,766

)

 

 

(5,933

)

Gain on sale of equity-method investment

 

 

(208,197

)

 

 

 

Dividends received from equity investments

 

 

12,222

 

 

 

20,998

 

Share-based compensation

 

 

17,709

 

 

 

17,134

 

Deferred income taxes

 

 

(17,197

)

 

 

(25,631

)

Changes in working capital accounts (excluding the effects of acquisition):

 

 

 

 

 

 

 

 

Accounts receivable, net

 

 

55,447

 

 

 

(1,329

)

Other assets

 

 

(8,078

)

 

 

(7,834

)

Accounts payable

 

 

12,496

 

 

 

(1,093

)

Deferred revenue

 

 

(9,563

)

 

 

7,867

 

Accrued / refundable income taxes

 

 

171,938

 

 

 

127,605

 

Other liabilities

 

 

(45,312

)

 

 

(14,962

)

Other, net

 

 

7,912

 

 

 

20,097

 

Cash provided by operating activities

 

 

322,667

 

 

 

274,753

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

 

 

Additions to property and equipment

 

 

(11,345

)

 

 

(9,399

)

Collections on note receivable

 

 

1,179

 

 

 

1,121

 

Sale of equity-method investment

 

 

225,000

 

 

 

 

Foreign currency call option premium

 

 

 

 

 

(16,000

)

Settlement on derivatives

 

 

3,592

 

 

 

 

Other, net

 

 

1,217

 

 

 

(22,635

)

Cash provided by (used in) investing activities

 

 

219,643

 

 

 

(46,913

)

Cash Flows from Financing Activities:

 

 

 

 

 

 

 

 

Proceeds from debt

 

 

 

 

 

475,000

 

Repayments of debt

 

 

(325,000

)

 

 

(1,010,000

)

Purchase of non-controlling interests

 

 

(99,000

)

 

 

 

Dividends paid

 

 

(32,288

)

 

 

(29,716

)

Dividends paid to non-controlling interests

 

 

(89,346

)

 

 

(94,906

)

Repurchases of Class A Common Shares

 

 

 

 

 

(288,502

)

Proceeds from stock options

 

 

4,905

 

 

 

4,570

 

Other, net

 

 

(15,356

)

 

 

(6,284

)

Cash used in financing activities

 

 

(556,085

)

 

 

(949,838

)

Effect of exchange rate changes on cash and cash equivalents

 

 

7,129

 

 

 

(1,381

)

Decrease in cash and cash equivalents

 

 

(6,646

)

 

 

(723,379

)

Cash and cash equivalents:

 

 

 

 

 

 

 

 

Beginning of period

 

 

223,444

 

 

 

878,164

 

End of period

 

$

216,798

 

 

$

154,785

 

Supplemental Cash Flow Disclosures:

 

 

 

 

 

 

 

 

Interest paid, excluding amounts capitalized

 

$

2,387

 

 

$

16,444

 

Income taxes paid (refunded)

 

$

10,549

 

 

$

(35,817

)


 


 

Non-GAAP Financial Measures

 

Our Chief Operating Decision Maker evaluates the operating performance of our businesses and makes decisions about the allocation of resources to the businesses using a measure we call segment profit. Segment profit excludes interest, income taxes, depreciation and amortization, divested operating units, investment results and certain other items that are included in net income determined in accordance with accounting principles generally accepted in the United States of America (“GAAP”).

 

Items excluded from segment profit generally result from decisions made in prior periods by corporate executives rather than the managers of the businesses. Depreciation and amortization charges are the result of decisions made in prior periods regarding the allocation of resources and are, therefore, excluded from this measure. Financing, tax structure and divestiture decisions are generally made by corporate executives. Excluding these items from the performance measure of our businesses enables us to evaluate operating performance based upon current economic conditions and decisions made by the managers of those businesses in the current period.

 

As a result of the acquisition of N-Vision B.V. (“N-Vision”), the majority shareholder of TVN, the international operating segment that was previously not significant, has become significant. Therefore, the company now has two reportable segments: U.S. Networks, previously referred to as Lifestyle Media, and International Networks. As a result, certain prior period segment results have been recast to reflect the current presentation.

    

International Networks includes the TVN lifestyle-oriented networks as well as those available in the United Kingdom, other European markets, the Middle East and Africa, Asia-Pacific and Latin America.

 

Corporate and Other includes the results of businesses not separately identified as reportable segments for external financial reporting purposes and will continue to be disclosed separately from the results of U.S. Networks and International Networks. The company generally does not allocate corporate employee-related overhead costs to its reportable segments, but rather classifies these expenses within Corporate and Other. However, certain corporate costs, including information technology, pension and other employee benefits and other shared service functions, are allocated to our businesses. The allocations are generally amounts agreed upon by management, which may differ from amounts that would be incurred if such services were purchased separately by the businesses.

 

A reconciliation of segment profit to operating income determined in accordance with GAAP for each business segment is as follows:

 


 

Adjusted Segment Profit - Q1 2016 and 2015

 

 

U.S. Networks

 

International Networks

 

Corporate and Other

 

Consolidated

 

 

Three months ended

March 31,

 

Three months ended

March 31,

 

Three months ended

March 31,

 

Three months ended

March 31,

 

(in thousands)

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

Operating income

$

335,281

 

$

272,305

 

$

(14,093

)

$

(8,763

)

$

(31,157

)

$

(38,763

)

$

290,031

 

$

224,779

 

Depreciation

 

14,153

 

 

14,712

 

 

3,125

 

 

1,129

 

 

261

 

 

1,054

 

 

17,539

 

 

16,895

 

Amortization of intangible assets

 

10,021

 

 

9,940

 

 

21,041

 

 

1,755

 

 

-

 

 

-

 

 

31,062

 

 

11,695

 

Loss (gain) on disposal of property and equipment

 

42

 

 

3,547

 

 

(284

)

 

-

 

 

-

 

 

-

 

 

(242

)

 

3,547

 

Segment profit

$

359,497

 

$

300,504

 

$

9,789

 

$

(5,879

)

$

(30,896

)

$

(37,709

)

$

338,390

 

$

256,916

 

TVN transaction and integration expenses

 

-

 

 

-

 

 

(13

)

 

1

 

 

1,368

 

 

10,191

 

 

1,355

 

 

10,192

 

Restructuring costs

 

(29

)

 

3,341

 

 

-

 

 

-

 

 

(281

)

 

1,674

 

 

(310

)

 

5,015

 

Reorganization costs

 

3,806

 

 

-

 

 

-

 

 

-

 

 

3,519

 

 

-

 

 

7,325

 

 

-

 

Adjusted segment profit

$

363,274

 

$

303,845

 

$

9,776

 

$

(5,878

)

$

(26,290

)

$

(25,844

)

$

346,760

 

$

272,123

 

 

The table below reconciles certain non-GAAP measures with the most directly comparable GAAP financial measures.

 

Adjusted Net Income - Q1 2016

 

(in thousands, except per share data)

 

Three months ended March 31, 2016

 

 

 

Cost of services, excluding depreciation and amortization of intangible assets

 

 

Selling, general and administrative

 

 

Total cost of services and selling, general and administrative

 

 

Depreciation and amortization of intangible assets

 

 

Gain on sale of equity-method investment

 

 

Net income attributable to SNI (A)

 

 

Earnings per diluted share

 

Reported GAAP measure

$

 

279,667

 

$

 

198,821

 

$

 

478,488

 

 

 

48,601

 

 

 

(208,197

)

$

 

290,897

 

$

 

2.24

 

TVN transaction and integration expenses

 

 

-

 

 

 

(1,355

)

 

 

(1,355

)

 

 

-

 

 

 

-

 

 

 

840

 

 

 

0.01

 

Net gain on TVN derivative contracts

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Restructuring costs

 

 

-

 

 

 

310

 

 

 

310

 

 

 

-

 

 

 

-

 

 

 

(192

)

 

 

(0.00

)

Reorganization costs

 

 

(1,707

)

 

 

(5,618

)

 

 

(7,325

)

 

 

-

 

 

 

-

 

 

 

4,542

 

 

 

0.03

 

TVN purchase price accounting impact

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(17,761

)

 

 

-

 

 

 

11,012

 

 

 

0.08

 

Gain on sale of equity-method investment

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

208,197

 

 

 

(129,082

)

 

 

(0.99

)

Adjusted non-GAAP measure

$

 

277,960

 

$

 

192,158

 

$

 

470,118

 

$

 

30,840

 

$

 

-

 

$

 

178,017

 

$

 

1.37

 

(A) Items tax effected at 38% statutory tax rate.

 

 

 

 

 


 

Adjusted Net Income - Q1 2015

 

(in thousands, except per share data)

 

Three months ended March 31, 2015

 

 

 

Cost of services, excluding depreciation and amortization of intangible assets

 

 

Selling, general and administrative

 

 

Total cost of services and selling, general and administrative

 

 

Depreciation and amortization of intangible assets

 

 

Gain on sale of equity-method investment

 

 

Net income attributable to SNI (A)

 

 

Earnings per diluted share

 

Reported GAAP measure

$

 

199,147

 

$

 

202,187

 

$

 

401,334

 

 

 

28,590

 

 

 

 

 

$

 

123,843

 

$

 

0.94

 

TVN transaction and integration expenses

 

 

-

 

 

 

(10,192

)

 

 

(10,192

)

 

 

-

 

 

 

-

 

 

 

6,319

 

 

 

0.05

 

Net gain on TVN derivative contracts

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(445

)

 

 

(0.00

)

Restructuring costs

 

 

(1,548

)

 

 

(3,467

)

 

 

(5,015

)

 

 

(473

)

 

 

-

 

 

 

3,403

 

 

 

0.03

 

Reorganization costs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

TVN purchase price accounting impact

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Gain on sale of equity-method investment

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Adjusted non-GAAP measure

$

 

197,599

 

$

 

188,528

 

$

 

386,127

 

$

 

28,117

 

$

 

-

 

$

 

133,120

 

$

 

1.02

 

(A) Items tax effected at 38% statutory tax rate.

 

 

 

 

We define free cash flow as cash provided by operating activities less dividends paid to non-controlling interests and acquisitions of property and equipment. We measure free cash flow as we believe it is an important indicator for management and investors as to our liquidity, including our ability to reduce debt, make strategic investments and return capital to shareholders. A reconciliation of free cash flow is as follows:

 

Free Cash Flow - 2016 and 2015

 

 

 

 

 

 

 

Three months ended

 

 

March 31,

 

(in thousands)

 

2016

 

 

2015

 

Segment profit

$

338,390

 

$

256,916

 

Income taxes (paid) refunded

 

(10,549

)

 

35,817

 

Interest paid

 

(2,387

)

 

(16,444

)

Working capital and other

 

(2,787

)

 

(1,536

)

Cash provided by operating activities

 

322,667

 

 

274,753

 

Dividends paid to non-controlling interests

 

(89,346

)

 

(94,906

)

Additions to property and equipment

 

(11,345

)

 

(9,399

)

Free cash flow

$

221,976

 

$

170,448

 

 

 

 

 

 

 

 

Since segment profit, adjusted segment profit, adjusted net income and free cash flow are non-GAAP measures, they should be considered in addition to, but not as a substitute for, operating income, net income, cash flow provided by operating activities and other measures of financial performance reported in accordance with GAAP.

 

SUPPLEMENTAL FINANCIAL INFORMATION

 

U.S. Networks earns revenue primarily from the sale of advertising time on our national television networks and interactive platforms, distribution fees paid by cable and television systems, telecommunication service providers and other distributors that carry our network programming

 


 

and the licensing of our content to third parties and brands for consumer products, such as videos, books, kitchenware and tools. 

 

Supplemental information for U.S. Networks is as follows:

 

Operating Revenues by Network – 2016 and 2015

 

Three months ended

 

 

March 31,

 

(in thousands)

2016

 

2015

 

Change

 

Network

 

 

 

 

 

 

 

 

 

HGTV

$

271,715

 

$

237,301

 

 

14.5

%

Food Network

 

229,298

 

 

217,298

 

 

5.5

%

Travel Channel

 

80,767

 

 

75,917

 

 

6.4

%

DIY Network

 

41,513

 

 

38,390

 

 

8.1

%

Cooking Channel

 

32,969

 

 

30,623

 

 

7.7

%

Great American Country

 

7,286

 

 

7,354

 

 

(0.9

)%

Digital Businesses

 

28,972

 

 

24,374

 

 

18.9

%

Other

 

10,160

 

 

8,152

 

 

24.6

%

Intrasegment eliminations

 

(485

)

 

(505

)

 

4.0

%

Total segment operating revenues

$

702,195

 

$

638,904

 

 

9.9

%

Type

 

 

 

 

 

 

 

 

 

Advertising

 

487,285

 

 

428,551

 

 

13.7

%

Distribution

 

202,096

 

 

197,827

 

 

2.2

%

Other

 

12,814

 

 

12,526

 

 

2.3

%

 

$

702,195

 

$

638,904

 

 

9.9

%